Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.14% first-year return on $179k initial cash invested.
-9.14%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$4,426
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,426 income − $5,786 expenses = $1,360 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,426
Total Expenses
$5,786
Mortgage P&I
95%
$4,219
Property Taxes
3%
$118
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$221
Vacancy
6%
$266
Maintenance
5%
$221
Other
0%
$0